Highlights

[BJTOTO] QoQ TTM Result on 2019-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 18-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     64.04%    YoY -     -9.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Revenue 5,197,792 5,723,706 2,714,050 5,615,623 2,853,313 5,658,359 2,901,573 118.03%
  QoQ % -9.19% 110.89% -51.67% 96.81% -49.57% 95.01% -
  Horiz. % 179.14% 197.26% 93.54% 193.54% 98.34% 195.01% 100.00%
PBT 270,947 430,796 188,714 387,292 227,333 391,638 198,578 51.51%
  QoQ % -37.11% 128.28% -51.27% 70.36% -41.95% 97.22% -
  Horiz. % 136.44% 216.94% 95.03% 195.03% 114.48% 197.22% 100.00%
Tax -121,592 -146,352 -65,637 -137,357 -74,505 -140,913 -71,720 102.55%
  QoQ % 16.92% -122.97% 52.21% -84.36% 47.13% -96.48% -
  Horiz. % 169.54% 204.06% 91.52% 191.52% 103.88% 196.48% 100.00%
NP 149,355 284,444 123,077 249,935 152,828 250,725 126,858 24.39%
  QoQ % -47.49% 131.11% -50.76% 63.54% -39.05% 97.64% -
  Horiz. % 117.73% 224.22% 97.02% 197.02% 120.47% 197.64% 100.00%
NP to SH 148,158 276,423 119,361 241,425 147,177 241,587 122,064 29.57%
  QoQ % -46.40% 131.59% -50.56% 64.04% -39.08% 97.92% -
  Horiz. % 121.38% 226.46% 97.79% 197.79% 120.57% 197.92% 100.00%
Tax Rate 44.88 % 33.97 % 34.78 % 35.47 % 32.77 % 35.98 % 36.12 % 33.69%
  QoQ % 32.12% -2.33% -1.95% 8.24% -8.92% -0.39% -
  Horiz. % 124.25% 94.05% 96.29% 98.20% 90.73% 99.61% 100.00%
Total Cost 5,048,437 5,439,262 2,590,973 5,365,688 2,700,485 5,407,634 2,774,715 122.61%
  QoQ % -7.19% 109.93% -51.71% 98.69% -50.06% 94.89% -
  Horiz. % 181.94% 196.03% 93.38% 193.38% 97.32% 194.89% 100.00%
Net Worth 727,380 835,140 - 794,729 - 794,729 - -
  QoQ % -12.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.53% 105.08% 0.00% 100.00% 0.00% 100.00% -
Dividend
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Div 161,640 215,520 101,025 208,793 107,760 215,528 107,768 71.94%
  QoQ % -25.00% 113.33% -51.61% 93.76% -50.00% 99.99% -
  Horiz. % 149.99% 199.98% 93.74% 193.74% 99.99% 199.99% 100.00%
Div Payout % 109.10 % 77.97 % 84.64 % 86.48 % 73.22 % 89.21 % 88.29 % 32.71%
  QoQ % 39.93% -7.88% -2.13% 18.11% -17.92% 1.04% -
  Horiz. % 123.57% 88.31% 95.87% 97.95% 82.93% 101.04% 100.00%
Equity
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Net Worth 727,380 835,140 - 794,729 - 794,729 - -
  QoQ % -12.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.53% 105.08% 0.00% 100.00% 0.00% 100.00% -
NOSH 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
NP Margin 2.87 % 4.97 % 4.53 % 4.45 % 5.36 % 4.43 % 4.37 % -43.00%
  QoQ % -42.25% 9.71% 1.80% -16.98% 20.99% 1.37% -
  Horiz. % 65.68% 113.73% 103.66% 101.83% 122.65% 101.37% 100.00%
ROE 20.37 % 33.10 % - % 30.38 % - % 30.40 % - % -
  QoQ % -38.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.01% 108.88% 0.00% 99.93% 0.00% 100.00% -
Per Share
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 385.88 424.92 201.49 416.90 211.83 420.07 215.41 118.03%
  QoQ % -9.19% 110.89% -51.67% 96.81% -49.57% 95.01% -
  Horiz. % 179.14% 197.26% 93.54% 193.54% 98.34% 195.01% 100.00%
EPS 11.00 20.52 8.86 17.92 10.93 17.94 9.06 29.62%
  QoQ % -46.39% 131.60% -50.56% 63.95% -39.07% 98.01% -
  Horiz. % 121.41% 226.49% 97.79% 197.79% 120.64% 198.01% 100.00%
DPS 12.00 16.00 7.50 15.50 8.00 16.00 8.00 71.96%
  QoQ % -25.00% 113.33% -51.61% 93.75% -50.00% 100.00% -
  Horiz. % 150.00% 200.00% 93.75% 193.75% 100.00% 200.00% 100.00%
NAPS 0.5400 0.6200 - 0.5900 - 0.5900 - -
  QoQ % -12.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.53% 105.08% 0.00% 100.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 384.74 423.66 200.89 415.66 211.20 418.83 214.77 118.03%
  QoQ % -9.19% 110.89% -51.67% 96.81% -49.57% 95.01% -
  Horiz. % 179.14% 197.26% 93.54% 193.54% 98.34% 195.01% 100.00%
EPS 10.97 20.46 8.84 17.87 10.89 17.88 9.04 29.53%
  QoQ % -46.38% 131.45% -50.53% 64.10% -39.09% 97.79% -
  Horiz. % 121.35% 226.33% 97.79% 197.68% 120.46% 197.79% 100.00%
DPS 11.96 15.95 7.48 15.45 7.98 15.95 7.98 71.77%
  QoQ % -25.02% 113.24% -51.59% 93.61% -49.97% 99.87% -
  Horiz. % 149.87% 199.87% 93.73% 193.61% 100.00% 199.87% 100.00%
NAPS 0.5384 0.6182 - 0.5883 - 0.5883 - -
  QoQ % -12.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.52% 105.08% 0.00% 100.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 28/06/19 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 28/09/18 -
Price 2.7600 2.6300 2.4200 2.2600 2.1100 2.1000 2.3700 -
P/RPS 0.72 0.62 1.20 0.54 1.00 0.50 1.10 -43.26%
  QoQ % 16.13% -48.33% 122.22% -46.00% 100.00% -54.55% -
  Horiz. % 65.45% 56.36% 109.09% 49.09% 90.91% 45.45% 100.00%
P/EPS 25.09 12.82 27.31 12.61 19.31 11.71 26.15 -5.38%
  QoQ % 95.71% -53.06% 116.57% -34.70% 64.90% -55.22% -
  Horiz. % 95.95% 49.02% 104.44% 48.22% 73.84% 44.78% 100.00%
EY 3.99 7.80 3.66 7.93 5.18 8.54 3.82 5.99%
  QoQ % -48.85% 113.11% -53.85% 53.09% -39.34% 123.56% -
  Horiz. % 104.45% 204.19% 95.81% 207.59% 135.60% 223.56% 100.00%
DY 4.35 6.08 3.10 6.86 3.79 7.62 3.38 40.12%
  QoQ % -28.45% 96.13% -54.81% 81.00% -50.26% 125.44% -
  Horiz. % 128.70% 179.88% 91.72% 202.96% 112.13% 225.44% 100.00%
P/NAPS 5.11 4.24 0.00 3.83 0.00 3.56 0.00 -
  QoQ % 20.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.54% 119.10% 0.00% 107.58% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 19/08/19 18/06/19 - 18/03/19 - 14/12/18 - -
Price 2.7600 2.6000 0.0000 2.3700 0.0000 2.1700 0.0000 -
P/RPS 0.72 0.61 0.00 0.57 0.00 0.52 0.00 -
  QoQ % 18.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.46% 117.31% 0.00% 109.62% 0.00% 100.00% -
P/EPS 25.09 12.67 0.00 13.22 0.00 12.10 0.00 -
  QoQ % 98.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 207.36% 104.71% 0.00% 109.26% 0.00% 100.00% -
EY 3.99 7.89 0.00 7.56 0.00 8.27 0.00 -
  QoQ % -49.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.25% 95.41% 0.00% 91.41% 0.00% 100.00% -
DY 4.35 6.15 0.00 6.54 0.00 7.37 0.00 -
  QoQ % -29.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.02% 83.45% 0.00% 88.74% 0.00% 100.00% -
P/NAPS 5.11 4.19 0.00 4.02 0.00 3.68 0.00 -
  QoQ % 21.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.86% 113.86% 0.00% 109.24% 0.00% 100.00% -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

309  331  551  1321 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.215+0.165 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.10+0.03 
 GFM-WC 0.065+0.015 
 ENCORP 0.3250.00 
 HEXIND-WA 0.09-0.02 
 PASDEC-WA 0.085+0.02 
 FOCUS 0.040.00 
 GADANG-WB 0.03+0.015 
PARTNERS & BROKERS